| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 378.1 | 969.3 | 1,132.4 | 1,216.9 | 1,252.3 | 1,136.5 | 1,035.6 | 1,376.7 | 1,632.1 | 1,361.9 | 1,168.4 | 1,179.9 | 1,651.2 | 1,611.1 | 1,671.3 | ||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 969.3 | 1,136.5 | 1,361.9 | 1,611.1 | 1,419.6 | 669.2 | 649.7 | 122.5 | 71.5 | - |
| Restricted Cash | 0.0 | 0.0 | 2.5 | 1.1 | 1.1 | 0.6 | 2.7 | 1.1 | 0.9 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 969.3 | 1,136.5 | 1,361.9 | 1,611.1 | 1,419.6 | 669.2 | 649.7 | 122.5 | 71.5 | - |
| Receivables | ||||||||||
| Accounts Receivable | 997.8 | 893.4 | 763.2 | 681.5 | 653.4 | 563.7 | 316.4 | 221.9 | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 90.7 | 78.4 | 64.3 | 74.9 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 105.5 | 89.7 | 90.1 | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 129.8 | 84.0 | 79.1 | 87.9 | 17.7 | 49.5 | 34.3 | 22.2 | - | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 220.6 | 151.4 | 160.6 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 4,612.2 | 5,039.4 | 5,242.0 | 5,407.7 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | ||||||
| 1,641.5 |
| 1,683.8 |
| 1,419.6 |
| 1,231.9 |
| 1,012.9 |
| 913.7 |
| 669.2 |
| 652.7 |
| 863.6 |
| 740.8 |
| 649.7 |
| 1,033.9 |
| 1,408.7 |
| 134.6 |
| 122.5 |
| 100.1 |
| 112.5 |
| 172.5 |
| - |
| - |
| Restricted Cash | - | - | - | 0.0 | 0.0 | - | 0.0 | 1.1 | 1.7 | - | 2.5 | 2.2 | 2.2 | - | 1.9 | 1.8 | 1.1 | - | 2.8 | 0.3 | 0.6 | - | 1.5 | 3.2 | 4.3 | - | 2.4 | 3.3 | 1.1 | - | 1.1 | 0.9 | 0.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 378.1 | 969.3 | 1,132.4 | 1,216.9 | 1,252.3 | 1,136.5 | 1,035.6 | 1,376.7 | 1,632.1 | 1,361.9 | 1,168.4 | 1,179.9 | 1,651.2 | 1,611.1 | 1,671.3 | 1,641.5 | 1,683.8 | 1,419.6 | 1,231.9 | 1,012.9 | 913.7 | 669.2 | 652.7 | 863.6 | 740.8 | 649.7 | 1,033.9 | 1,408.7 | 134.6 | 122.5 | 100.1 | 112.5 | 172.5 | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 830.4 | 997.8 | 800.5 | 760.1 | 710.0 | 893.4 | 680.5 | 664.3 | 563.9 | 763.2 | 624.2 | 544.1 | 488.0 | 681.5 | 511.1 | 511.5 | 473.0 | 653.4 | 505.0 | 468.2 | 389.2 | 563.7 | 339.3 | 209.9 | 212.2 | 316.4 | 210.3 | 203.0 | 161.1 | 221.9 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 113.8 | 90.7 | 93.6 | 98.9 | 77.0 | 78.4 | 109.3 | 93.3 | 73.5 | 64.3 | 84.4 | 101.7 | 80.7 | 74.9 | 85.5 | 75.6 | 56.2 | 48.1 | |||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 2,242.7 | 3,555.7 | 3,565.4 | 3,518.4 | 3,402.3 | 3,484.7 | 3,232.4 | 3,492.7 | 3,413.8 | 3,338.6 | 3,039.3 | 2,941.1 | 3,298.4 | 3,454.7 | 3,262.1 | 3,246.1 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Property,Plant & Equipment Net | 83.1 | 66.5 | 52.7 | 52.6 | 51.2 | 45.6 | 39.4 | 40.0 | 38.2 | 32.2 | 27.0 | 28.4 | 30.3 | 59.6 | 65.9 | 66.1 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Goodwill | 475.3 | 100.2 | - | - | - | - | - | - | - | - | - | - | - | - | 100.2 | 100.2 | - | 40.2 | - | ||||||||||||||||
| Intangible Assets | 87.8 | 6.1 | - | - | - | - | - | - | - | - | - | - | - | - | 39.9 | 45.4 | - | 20.9 | |||||||||||||||||
| Operating Lease Right Of Use Assets | 152.3 | 150.4 | 132.5 | 75.1 | 79.5 | 85.9 | 86.2 | 83.9 | 85.1 | 92.1 | 105.3 | 93.6 | 97.6 | 206.3 | 207.3 | 218.3 | |||||||||||||||||||
| Deferred Tax Assets | 1,581.7 | 1,592.2 | 1,639.1 | 1,631.2 | 1,624.9 | 1,602.5 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Assets | 22.3 | 21.1 | 18.2 | 17.1 | 14.6 | 13.8 | 21.2 | 17.0 | 14.1 | 14.0 | 13.7 | 17.5 | 17.2 | 17.4 | 16.8 | 17.9 | 13.3 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 4,645.3 | 5,492.1 | 5,515.4 | 5,403.0 | 5,282.7 | 5,342.7 | 3,491.1 | 3,747.5 | 3,666.7 | 3,594.4 | 3,304.6 | 3,201.8 | 3,566.4 | 3,862.7 | 3,692.2 | 3,694.0 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 75.0 | 129.8 | 90.6 | 91.9 | 96.7 | 84.0 | 88.9 | 73.9 | 83.7 | 79.1 | 71.5 | 64.1 | 77.3 | 87.9 | 88.6 | 57.9 | 12.5 | 17.7 | 57.6 | 48.0 | 48.6 | 49.5 | 41.7 | 43.7 | 37.7 | 34.3 | 31.5 | 30.5 | 30.3 | 22.2 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Accrued Expenses | 455.8 | 335.7 | 335.7 | 309.9 | 307.7 | 314.1 | 320.4 | 293.8 | 256.2 | 238.0 | 232.9 | 255.8 | 244.6 | 292.6 | 256.1 | 292.9 | 213.0 | ||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Current Liabilities | 530.8 | 465.5 | 426.3 | 401.8 | 404.4 | 398.1 | 409.3 | 367.7 | 339.9 | 317.1 | 304.3 | 319.9 | 321.9 | 380.5 | 344.7 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 224.9 | 220.6 | 205.2 | 137.4 | 144.0 | 151.4 | 154.4 | 151.8 | 154.3 | 160.6 | 170.9 | 163.0 | 159.5 | 178.7 | 183.2 | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 58.9 | 60.8 | 58.9 | 51.8 | 45.9 | 42.0 | 33.6 | 30.0 | 28.7 | 26.0 | 22.7 | 25.8 | 25.3 | 21.9 | 19.7 | 14.5 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 1,794.7 | 746.9 | 690.4 | 591.0 | 594.2 | 591.5 | 597.3 | 549.5 | 522.9 | 503.7 | 497.9 | 508.7 | 506.7 | 581.1 | 547.7 | 557.9 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 2,795.6 | 4,612.2 | 4,969.5 | 5,048.6 | 4,966.2 | 5,039.4 | 5,023.6 | 5,366.3 | 5,321.5 | 5,242.0 | 5,165.5 | 5,060.0 | 5,390.1 | 5,407.7 | 5,292.8 | 5,216.3 | |||||||||||||||||||
| Retained Earnings | 55.1 | 128.7 | (148.4) | (240.5) | (279.2) | (288.2) | (2,135.6) | (2,166.2) | (2,175.1) | (2,150.3) | (2,351.4) | (2,358.2) | (2,323.2) | (2,114.7) | (2,132.1) | (2,067.0) | (2,023.9) | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.2) | 4.3 | 3.8 | 3.9 | 1.5 | (0.1) | 5.9 | (2.0) | (2.6) | (1.0) | (7.4) | (8.7) | (7.1) | (11.4) | (16.1) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Stockholders Equity | 2,850.6 | 4,745.2 | 4,825.0 | 4,812.0 | 4,688.5 | 4,751.2 | 2,893.9 | 3,198.1 | 3,143.8 | 3,090.7 | 2,806.6 | 2,693.1 | 3,059.7 | 3,281.7 | 3,144.5 | 3,136.1 | |||||||||||||||||||
| Total Equity | 2,850.6 | 4,745.2 | 4,825.0 | 4,812.0 | 4,688.5 | 4,751.2 | 2,893.9 | 3,198.1 | 3,143.8 | 3,090.7 | 2,806.6 | 2,693.1 | 3,059.7 | 3,281.7 | 3,144.5 | 3,136.1 | 3,099.7 | 3,038.7 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Working Capital | 1,712.0 | 3,090.3 | 3,139.1 | 3,116.6 | 2,997.9 | 3,086.6 | 2,823.1 | 3,125.0 | 3,073.9 | 3,021.5 | 2,734.9 | 2,621.3 | 2,976.5 | 3,074.1 | 2,917.4 | 2,895.2 | 2,981.8 | ||||||||||||||||||
| Book Value | 2,850.6 | 4,745.2 | 4,825.0 | 4,812.0 | 4,688.5 | 4,751.2 | 2,893.9 | 3,198.1 | 3,143.8 | 3,090.7 | 2,806.6 | 2,693.1 | 3,059.7 | 3,281.7 | 3,144.5 | 3,136.1 | 3,099.7 | 3,038.7 | |||||||||||||||||
| Tangible Book Value | 2,287.5 | 4,638.9 | - | - | - | - | - | - | - | - | - | - | - | - | 3,004.4 | 2,990.4 | - | ||||||||||||||||||
| 48.1 |
| 33.5 |
| 37.5 |
| 39.6 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,555.7 | 3,484.7 | 3,338.6 | 3,454.7 | 3,181.6 | 2,357.5 | 2,067.2 | 889.4 | - | - |
| 116.3 |
| 108.2 |
| 83.8 |
| 73.3 |
| 51.2 |
| - |
| - |
| Property,Plant & Equipment Net | 66.5 | 45.6 | 32.2 | 59.6 | 53.4 | 69.4 | 92.0 | 81.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 100.2 | 40.2 | 6.9 | - | - | - | - |
| Intangible Assets | 6.1 | 9.9 | 17.2 | 24.6 | 20.9 | 6.7 | 7.7 | 7.2 | - | - |
| Operating Lease Right Of Use Assets | 150.4 | 85.9 | 92.1 | 206.3 | 227.9 | 155.9 | 188.3 | 145.2 | - | - |
| Deferred Tax Assets | 1,592.2 | 1,602.5 | 3.1 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 21.1 | 13.8 | 11.0 | 17.4 | 13.2 | 13.1 | 5.9 | 10.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,492.1 | 5,342.7 | 3,594.4 | 3,862.7 | 3,537.2 | 2,609.5 | 2,393.3 | 1,152.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 47.5 | 23.4 | 15.3 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 41.4 | 34.4 | 35.7 | 50.3 | 41.7 | 43.6 | 46.5 | 20.5 | - | - |
| Accrued Expenses | 335.7 | 314.1 | 238.0 | 292.6 | 242.1 | 155.3 | 141.8 | 86.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 465.5 | 398.1 | 317.1 | 380.5 | 259.8 | 204.8 | 176.2 | 108.4 | - | - |
| 178.7 |
| 209.2 |
| 139.3 |
| 173.4 |
| 151.4 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 60.8 | 42.0 | 26.0 | 21.9 | 29.5 | 22.9 | 20.1 | 22.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 746.9 | 591.5 | 503.7 | 581.1 | 498.5 | 367.1 | 369.6 | 281.9 | - | - |
| 5,059.5 |
| 4,574.9 |
| 4,229.8 |
| 252.2 |
| - |
| - |
| Retained Earnings | 128.7 | (288.2) | (2,150.3) | (2,114.7) | (2,018.6) | (2,335.0) | (2,206.7) | (845.4) | - | - |
| Accumulated Other Comprehensive Income | 4.3 | (0.1) | (1.0) | (11.4) | (2.2) | 2.5 | 0.6 | (1.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,745.2 | 4,751.2 | 3,090.7 | 3,281.7 | 3,038.7 | 2,242.4 | 2,023.7 | (594.6) | (546.5) | (448.3) |
| Total Equity | 4,745.2 | 4,751.2 | 3,090.7 | 3,281.7 | 3,038.7 | 2,242.4 | 2,023.7 | (594.6) | (546.5) | (448.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 3,090.3 | 3,086.6 | 3,021.5 | 3,074.1 | 2,921.8 | 2,152.7 | 1,891.1 | 780.9 | - | - |
| Book Value | 4,745.2 | 4,751.2 | 3,090.7 | 3,281.7 | 3,038.7 | 2,242.4 | 2,023.7 | (594.6) | (546.5) | (448.3) |
| Tangible Book Value | 4,739.2 | 4,741.3 | 3,073.4 | 3,156.8 | 2,977.6 | 2,228.8 | 2,016.0 | (601.7) | - | - |
| 58.7 |
| 52.2 |
| 34.3 |
| 33.5 |
| 44.5 |
| 45.2 |
| 32.6 |
| 37.5 |
| 46.4 |
| 52.7 |
| 43.6 |
| 39.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,207.4 |
| 3,181.6 |
| 2,871.1 |
| 2,663.7 |
| 2,457.2 |
| 2,357.5 |
| 2,032.9 |
| 1,958.2 |
| 1,981.5 |
| 2,067.2 |
| 1,982.5 |
| 2,106.4 |
| 846.9 |
| 889.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.7 |
| 53.4 |
| 54.4 |
| 59.0 |
| 63.3 |
| 69.4 |
| 76.3 |
| 83.0 |
| 90.4 |
| 92.0 |
| 89.8 |
| 84.6 |
| 83.0 |
| 81.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.8 |
| 227.9 |
| 203.1 |
| 136.9 |
| 146.2 |
| 155.9 |
| 164.8 |
| 165.3 |
| 172.9 |
| 188.3 |
| 164.9 |
| 153.6 |
| 160.8 |
| 145.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| 10.6 |
| 12.2 |
| 12.3 |
| 13.1 |
| 4.0 |
| 5.9 |
| 5.7 |
| 5.9 |
| 3.5 |
| 3.9 |
| 11.0 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,558.2 |
| 3,537.2 |
| 3,152.8 |
| 2,885.6 |
| 2,692.3 |
| 2,609.5 |
| 2,301.0 |
| 2,249.6 |
| 2,288.6 |
| 2,393.3 |
| 2,280.5 |
| 2,387.2 |
| 1,141.2 |
| 1,152.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.1 |
| 183.4 |
| 189.4 |
| 160.4 |
| 155.3 |
| 147.9 |
| 122.9 |
| 133.1 |
| 141.8 |
| 112.7 |
| 109.4 |
| 93.2 |
| 86.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.9 |
| 225.6 |
| 259.8 |
| 241.0 |
| 237.4 |
| 209.0 |
| 204.8 |
| 189.6 |
| 166.6 |
| 170.8 |
| 176.2 |
| 144.2 |
| 139.9 |
| 123.5 |
| 108.4 |
| - |
| - |
| - |
| - |
| - |
| 192.5 |
| 202.6 |
| 209.2 |
| 189.3 |
| 121.6 |
| 129.6 |
| 139.3 |
| 150.2 |
| 151.3 |
| 158.3 |
| 173.4 |
| 161.2 |
| 155.8 |
| 162.4 |
| 151.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.4 |
| 29.5 |
| 24.1 |
| 22.6 |
| 24.9 |
| 22.9 |
| 26.6 |
| 25.1 |
| 21.0 |
| 20.1 |
| 18.7 |
| 18.2 |
| 23.9 |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.5 |
| 498.5 |
| 454.4 |
| 381.7 |
| 363.5 |
| 367.1 |
| 366.4 |
| 343.0 |
| 350.1 |
| 369.6 |
| 324.1 |
| 313.9 |
| 309.8 |
| 281.9 |
| - |
| - |
| - |
| - |
| - |
| 5,133.8 |
| 5,059.5 |
| 4,891.0 |
| 4,790.1 |
| 4,684.2 |
| 4,574.9 |
| 4,475.4 |
| 4,351.6 |
| 4,288.6 |
| 4,229.8 |
| 4,127.0 |
| 4,119.0 |
| 253.0 |
| 252.2 |
| - |
| - |
| - |
| - |
| - |
| (2,018.6) |
| (2,193.3) |
| (2,287.3) |
| (2,356.7) |
| (2,335.0) |
| (2,542.9) |
| (2,448.7) |
| (2,347.9) |
| (2,206.7) |
| (2,171.0) |
| (2,046.3) |
| (886.8) |
| (845.4) |
| - |
| - |
| - |
| - |
| - |
| (13.3) |
| (10.3) |
| (2.2) |
| 0.6 |
| 1.1 |
| 1.3 |
| 2.5 |
| 2.1 |
| 3.7 |
| (2.2) |
| 0.6 |
| 0.4 |
| 0.5 |
| (0.2) |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,099.7 |
| 3,038.7 |
| 2,698.4 |
| 2,503.9 |
| 2,328.8 |
| 2,242.4 |
| 1,934.6 |
| 1,906.6 |
| 1,938.5 |
| 2,023.7 |
| 1,956.4 |
| 2,073.2 |
| (634.0) |
| (594.6) |
| (644.1) |
| (628.9) |
| (595.0) |
| (546.5) |
| (448.3) |
| 2,698.4 |
| 2,503.9 |
| 2,328.8 |
| 2,242.4 |
| 1,934.6 |
| 1,906.6 |
| 1,938.5 |
| 2,023.7 |
| 1,956.4 |
| 2,073.2 |
| (634.0) |
| (594.6) |
| (644.1) |
| (628.9) |
| (595.0) |
| (546.5) |
| (448.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,921.8 |
| 2,630.1 |
| 2,426.3 |
| 2,248.2 |
| 2,152.7 |
| 1,843.3 |
| 1,791.6 |
| 1,810.7 |
| 1,891.1 |
| 1,838.3 |
| 1,966.5 |
| 723.4 |
| 780.9 |
| - |
| - |
| - |
| - |
| - |
| 2,698.4 |
| 2,503.9 |
| 2,328.8 |
| 2,242.4 |
| 1,934.6 |
| 1,906.6 |
| 1,938.5 |
| 2,023.7 |
| 1,956.4 |
| 2,073.2 |
| (634.0) |
| (594.6) |
| (644.1) |
| (628.9) |
| (595.0) |
| (546.5) |
| (448.3) |
| 2,977.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |